investorscraft@gmail.com

Intrinsic ValueNANSO Transport Co.,Ltd. (9034.T)

Previous Close¥1,577.00
Intrinsic Value
Upside potential
Previous Close
¥1,577.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NANSO Transport Co., Ltd. operates as a diversified logistics provider in Japan, offering a comprehensive suite of transportation and ancillary services. The company specializes in vehicle-based logistics, including large, medium, and small vehicle transport, as well as specialized services like safety loaders and flat-body vehicles. Beyond core logistics, NANSO extends into warehousing, distribution processing, and customs clearance, positioning itself as an integrated supply chain partner. Its secondary operations span real estate leasing, insurance agency services, and waste treatment, reflecting a strategic diversification to stabilize revenue streams. The company’s long-standing presence since 1942 and headquarters in Togane underscore its entrenched position in Japan’s freight sector, though it faces competition from larger national and regional players. NANSO’s hybrid model—combining asset-heavy transport operations with asset-light services—provides flexibility but requires careful capital allocation to maintain margins in a cyclical industry.

Revenue Profitability And Efficiency

In FY2024, NANSO reported revenue of ¥15.48 billion, with net income of ¥1.58 billion, translating to a diluted EPS of ¥158.98. Operating cash flow stood at ¥2.57 billion, indicating solid cash generation, though capital expenditures of ¥-617 million suggest moderate reinvestment. The net income margin of approximately 10.2% reflects efficient cost management in a competitive logistics landscape.

Earnings Power And Capital Efficiency

The company’s operating cash flow coverage of net income (1.6x) highlights robust earnings quality. However, total debt of ¥9.32 billion against cash reserves of ¥5.10 billion signals leveraged operations, with debt-to-equity metrics warranting scrutiny. The capital expenditure ratio (24% of operating cash flow) implies disciplined reinvestment, prioritizing maintenance over aggressive expansion.

Balance Sheet And Financial Health

NANSO’s balance sheet shows ¥5.10 billion in cash against ¥9.32 billion in total debt, indicating a net debt position of ¥4.22 billion. While liquidity appears manageable, the debt load could constrain flexibility during downturns. The absence of detailed current asset/liability data limits a full assessment of working capital efficiency.

Growth Trends And Dividend Policy

The company’s dividend payout of ¥50 per share suggests a conservative distribution policy, with a payout ratio of ~31% based on diluted EPS. Growth trends are unclear without multi-year data, but the logistics sector’s cyclicality may drive revenue volatility. Diversification into non-transport services could support stability.

Valuation And Market Expectations

With a market cap of ¥11.47 billion and a beta of 0.22, NANSO trades as a low-volatility stock, likely reflecting its niche positioning and steady cash flows. The P/E ratio of ~7.2x (based on diluted EPS) implies modest growth expectations, aligning with Japan’s mature logistics market.

Strategic Advantages And Outlook

NANSO’s strengths lie in its integrated service portfolio and regional expertise, though reliance on Japan’s domestic economy poses concentration risks. Strategic focus on ancillary services (e.g., insurance, real estate) may mitigate transport sector cyclicality. Challenges include debt management and competition from larger logistics firms. The outlook remains stable, contingent on operational efficiency and macroeconomic conditions.

Sources

Company description, financials, and market data sourced from publicly available disclosures and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount